Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.95% first-year return on $68,250 initial cash invested.
0.95%
Cash On Cash
6.66%
Cap Rate
1.12
DSCR
$2,750
Rent
$54
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,750
Total Expenses
$2,696
Mortgage P&I
59%
$1,612
Property Taxes
9%
$254
Home Insurance
4%
$114
HOA
0%
$0
Property Management
10%
$275
CapEx
5%
$138
Vacancy
6%
$165
Maintenance
5%
$138
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
24203 Gunderson Ridge Dr, Mount Vernon, WA 98273 | $2,950 | 3 | 2 | 1659 | 4.7 mi |
327 Brittany St, Mount Vernon, WA 98274 | $2,850 | 3 | 2 | 1580 | 6.2 mi |
1150 Burlingame Rd, Mount Vernon, WA 98274 | $2,800 | 3 | 2 | 1681 | 5.7 mi |
1106 Maddox Creek Ln, Mount Vernon, WA 98274 | $2,800 | 3 | 2 | 1596 | 6.5 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality